Advertisement
U.S. Markets closed

Minth Group Limited (M3I0.F)

Frankfurt - Frankfurt Delayed Price. Currency in EUR
32.40-0.20 (-0.61%)
At close: 08:18AM CET
Advertisement
Show:
Balance Sheet
Cash Flow
Annual

Income Statement

Currency in CNY. All numbers in thousands
Breakdown
ttm
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
20,523,674
20,523,674
17,306,393
13,919,269
12,466,858
Cost of Revenue
14,901,683
14,901,683
12,522,240
9,835,495
8,608,015
Gross Profit
5,621,991
5,621,991
4,784,153
4,083,774
3,858,843
Operating Expense
3,309,044
3,309,044
3,097,231
2,826,644
2,260,145
Operating Income
2,312,947
2,312,947
1,686,922
1,257,130
1,598,698
Net Non Operating Interest Income Expense
-159,368
-159,368
23,223
21,691
-7,914
Pretax Income
2,315,475
2,315,475
1,779,069
1,845,812
1,679,575
Tax Provision
351,482
351,482
248,708
266,364
216,587
Net Income Common Stockholders
1,903,231
1,903,231
1,500,584
1,496,507
1,395,509
Diluted NI Available to Com Stockholders
1,903,231
1,903,231
1,500,584
1,496,507
1,395,509
Basic EPS
30.08
33.08
26.08
25.98
24.26
Diluted EPS
30.08
33.08
26.08
25.84
24.20
Basic Average Shares
57,516
57,519
57,550
57,582
57,509
Diluted Average Shares
57,516
57,519
57,550
57,895
57,673
Total Expenses
18,210,727
18,210,727
15,619,471
12,662,139
10,868,160
Net Income from Continuing & Discontinued Operation
1,903,231
1,903,231
1,500,584
1,496,507
1,395,509
Normalized Income
1,831,707
1,831,707
1,521,491
1,026,923
1,365,440
Interest Income
356,131
356,131
286,410
284,999
239,710
Interest Expense
515,499
515,499
263,187
263,308
247,624
Net Interest Income
-159,368
-159,368
23,223
21,691
-7,914
EBIT
2,830,974
2,830,974
2,042,256
2,109,120
1,927,199
EBITDA
4,224,884
4,224,884
3,163,419
3,031,193
2,806,830
Reconciled Cost of Revenue
14,901,683
14,901,683
12,522,240
9,835,495
8,608,015
Reconciled Depreciation
805,225
1,393,910
1,121,163
922,073
879,631
Net Income from Continuing Operation Net Minority Interest
1,903,231
1,903,231
1,500,584
1,496,507
1,395,509
Total Unusual Items Excluding Goodwill
84,344
84,344
-24,311
548,580
34,522
Total Unusual Items
84,344
84,344
-24,311
548,580
34,522
Normalized EBITDA
4,140,540
4,140,540
3,187,730
2,482,613
2,772,308
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
12,820
12,820
-3,404
78,996
4,453